Deal numbers
- Est. cap rate
- 3.0%
- Assumed rent, all units
- $7,050/mo
- Units
- 3
- Price per unit
- $466,333
- Est. annual NOI
- $42,300
- Expense assumption
- 50%
Estimates only, based on HUD Fair Market Rents (a conservative 40th percentile floor) and a standard 50% operating expense assumption. Not a guarantee of income or value. Ask Alex for a pro forma using comparable rent data.
Run your own numbers
Adjust the assumptions to see cash flow and cash on cash return.
- Effective gross income
- $80,370
- Operating expenses
- $40,185
- Net operating income
- $40,185
- Annual debt service
- $83,768
- Annual cash flow
- -$43,583
- Cash on cash return
- -12.5%
- Down payment
- $349,750
Illustration only, using a 30 year loan and your assumptions above. Not a loan offer, financial advice, or a guarantee. Confirm financing and actual rents independently.
Property details
- Type
- Triplex
- Bedrooms
- 3
- Building size
- 3,500 sqft
- Lot size
- 12,001 sqft
- Year built
- 1960
- Stories
- 1
- Garage spaces
- 4
- Heating
- Floor Furnace,Wall Furnace
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247888757
About this property
Welcome to 5812, 5816, and 5818 Fullerton Avenue! Three separate houses on a giant 12,001 square foot lot. The possibilities are numerous for this income producing property. Each home is 2 bedrooms and 1 bath. Each home has its own garage. The front house has a two car garage and a fully fenced lot, and the back houses have convenient alley access and a long driveway leading to their garages and front doors. Close proximity to shopping and dining, public transportation and freeway access! You won't want to miss this great opportunity!
Location
5812 Fullerton
Buena Park, Orange, CA, 90621